RE: Can anyone help please?27 Mar 2026 11:03
If it makes it easier, here's an illustrative table using BNL's published assumptions for full capacity CO2 production, at $400/tonne, plus helium at the mid range initial stabilised helium flow from the seven production wells, minus opex, and different helium spot price assumptions from $400 up to $1,000. Back of an envelope but you get the idea, in a few months time, if everything works as planned.
He Price ($/Mcf) He Revenue CO₂ Revenue Total Revenue Opex Annual Net Revenue
$400 $6.38M $15.28M $21.66M $12.10M $9.56M
$500 $7.97M $15.28M $23.25M $12.10M $11.15M
$600 $9.57M $15.28M $24.85M $12.10M $12.75M
$700 $11.16M $15.28M $26.44M $12.10M $14.34M
$800 $12.76M $15.28M $28.04M $12.10M $15.94M
$900 $14.35M $15.28M $29.63M $12.10M $17.53M
$1,000 $15.95M $15.28M $31.23M $12.10M $19.13M